[GCE] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -19.09%
YoY- -45.07%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 37,108 32,788 49,147 47,256 49,278 44,316 52,217 -20.41%
PBT 4,304 1,304 13,466 11,808 14,464 10,208 16,956 -60.01%
Tax -1,912 -1,168 -3,404 -3,632 -4,358 -3,232 -3,802 -36.84%
NP 2,392 136 10,062 8,176 10,106 6,976 13,154 -68.00%
-
NP to SH 2,342 88 9,824 7,984 9,868 6,792 12,940 -68.10%
-
Tax Rate 44.42% 89.57% 25.28% 30.76% 30.13% 31.66% 22.42% -
Total Cost 34,716 32,652 39,085 39,080 39,172 37,340 39,063 -7.58%
-
Net Worth 256,032 285,999 255,935 252,126 252,620 252,725 250,133 1.57%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,906 - - - 5,908 -
Div Payout % - - 60.12% - - - 45.66% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 256,032 285,999 255,935 252,126 252,620 252,725 250,133 1.57%
NOSH 198,474 220,000 196,873 196,973 197,360 197,441 196,955 0.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.45% 0.41% 20.47% 17.30% 20.51% 15.74% 25.19% -
ROE 0.91% 0.03% 3.84% 3.17% 3.91% 2.69% 5.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.70 14.90 24.96 23.99 24.97 22.45 26.51 -20.80%
EPS 1.18 0.04 4.99 4.05 5.00 3.44 6.57 -68.26%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.29 1.30 1.30 1.28 1.28 1.28 1.27 1.05%
Adjusted Per Share Value based on latest NOSH - 195,185
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.84 16.64 24.95 23.99 25.01 22.50 26.51 -20.41%
EPS 1.19 0.04 4.99 4.05 5.01 3.45 6.57 -68.08%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.2996 1.4518 1.2992 1.2798 1.2823 1.2829 1.2697 1.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.68 0.69 0.67 0.71 0.72 0.66 0.69 -
P/RPS 3.64 4.63 2.68 2.96 2.88 2.94 2.60 25.22%
P/EPS 57.63 1,725.00 13.43 17.52 14.40 19.19 10.50 212.12%
EY 1.74 0.06 7.45 5.71 6.94 5.21 9.52 -67.89%
DY 0.00 0.00 4.48 0.00 0.00 0.00 4.35 -
P/NAPS 0.53 0.53 0.52 0.55 0.56 0.52 0.54 -1.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 11/05/10 23/02/10 11/11/09 11/08/09 12/05/09 26/02/09 -
Price 0.65 0.67 0.71 0.66 0.72 0.70 0.65 -
P/RPS 3.48 4.50 2.84 2.75 2.88 3.12 2.45 26.44%
P/EPS 55.08 1,675.00 14.23 16.28 14.40 20.35 9.89 215.18%
EY 1.82 0.06 7.03 6.14 6.94 4.91 10.11 -68.21%
DY 0.00 0.00 4.23 0.00 0.00 0.00 4.62 -
P/NAPS 0.50 0.52 0.55 0.52 0.56 0.55 0.51 -1.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment